₹134.97
Near FV▼ -12.0% against the close used
Model range ₹63.10 – ₹221.17
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹63.10Fair value₹134.97Bull₹221.17
FairClose
52-week traded range
52W low ₹145.6252W high ₹220.12
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Indraprastha Gas Ltd closed at ₹153.46, 13.7% above the consensus fair value of ₹134.97 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 15.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹69.64
-54.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Number
₹134.91
-12.1%
√(22.5 × EPS × BVPS)
EPS=11.07, BVPS=73.08 · outside Graham range (P/E 15.6, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₹204.56
+33.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.7%, FD=7%
P/E Fair Value
₹173.25
+12.9%
EPS × 15.65x (sector P/E)
EPS=11.07, Sector P/E=15.65x
Peter Lynch (PEG)
₹63.10
-58.9%
EPS × Growth% (PEG = 1 is fair)
EPS=11.07, g=5.7%
EV/EBITDA
₹221.17
+44.1%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=23.94B
Dividend Discount (DDM)
₹80.73
-47.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.28, r=10%, g=5.7%
Book Value (P/B)
₹129.16
-15.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=73.08, ROE=13.3%, g=5.7%, r=10%
Reverse DCF
₹153.46
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.2% | Historical: 5.7%
Margin of Safety
₹109.19
-28.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=145.59, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.